[KAWAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.2%
YoY- -19.49%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 210,245 215,072 201,296 199,985 196,220 197,332 185,124 8.84%
PBT 11,801 11,168 8,284 30,066 26,490 23,870 19,032 -27.26%
Tax -2,648 -2,524 -1,984 -6,634 -3,564 -3,670 -2,956 -7.06%
NP 9,153 8,644 6,300 23,432 22,926 20,200 16,076 -31.28%
-
NP to SH 9,153 8,644 6,300 23,432 22,926 20,200 16,076 -31.28%
-
Tax Rate 22.44% 22.60% 23.95% 22.06% 13.45% 15.37% 15.53% -
Total Cost 201,092 206,428 194,996 176,553 173,293 177,132 169,048 12.25%
-
Net Worth 319,972 316,377 312,782 323,567 316,377 309,186 301,996 3.92%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,983 17,975 35,951 8,987 1,198 17,975 35,951 -51.89%
Div Payout % 130.92% 207.96% 570.67% 38.36% 5.23% 88.99% 223.64% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 319,972 316,377 312,782 323,567 316,377 309,186 301,996 3.92%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.35% 4.02% 3.13% 11.72% 11.68% 10.24% 8.68% -
ROE 2.86% 2.73% 2.01% 7.24% 7.25% 6.53% 5.32% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.48 59.82 55.99 55.63 54.58 54.89 51.49 8.84%
EPS 2.60 2.40 1.76 6.52 6.37 5.62 4.48 -30.40%
DPS 3.33 5.00 10.00 2.50 0.33 5.00 10.00 -51.92%
NAPS 0.89 0.88 0.87 0.90 0.88 0.86 0.84 3.92%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.82 59.15 55.36 55.00 53.97 54.27 50.91 8.84%
EPS 2.52 2.38 1.73 6.44 6.31 5.56 4.42 -31.21%
DPS 3.30 4.94 9.89 2.47 0.33 4.94 9.89 -51.86%
NAPS 0.88 0.8701 0.8602 0.8899 0.8701 0.8503 0.8306 3.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.22 1.34 1.68 1.91 2.20 2.40 2.22 -
P/RPS 2.09 2.24 3.00 3.43 4.03 4.37 4.31 -38.24%
P/EPS 47.92 55.73 95.87 29.31 34.50 42.72 49.65 -2.33%
EY 2.09 1.79 1.04 3.41 2.90 2.34 2.01 2.63%
DY 2.73 3.73 5.95 1.31 0.15 2.08 4.50 -28.31%
P/NAPS 1.37 1.52 1.93 2.12 2.50 2.79 2.64 -35.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 22/11/18 21/08/18 24/05/18 -
Price 1.57 1.21 1.40 1.65 1.97 2.45 2.15 -
P/RPS 2.68 2.02 2.50 2.97 3.61 4.46 4.18 -25.62%
P/EPS 61.67 50.33 79.89 25.32 30.89 43.61 48.08 18.03%
EY 1.62 1.99 1.25 3.95 3.24 2.29 2.08 -15.33%
DY 2.12 4.13 7.14 1.52 0.17 2.04 4.65 -40.73%
P/NAPS 1.76 1.38 1.61 1.83 2.24 2.85 2.56 -22.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment